Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.99% first-year return on $98,850 initial cash invested.
-7.99%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$2,202
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,860 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,202
Total Expenses
$2,860
Mortgage P&I
88%
$1,928
Property Taxes
2%
$49
Home Insurance
6%
$135
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242